$549,990
NAL Estimated Property Value916 Chisos St, Webster, TX, 77598
$629,413 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesSprinkler System
Lot Size5,502 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1456160010009
Lot Number9
Land UseResidential
Legal DescriptionLT 9 BLK 1 EDGEWATER SEC 18 AMEND
Census Tract341201
Assessed Land Value$104,913
Assessed Improvement Value$445,077
Assessment Year2025
About this property
New Construction Rosewood Floor Plan in Edgewater! This 2-Story offers 4 Beds, 3 Baths & 2-Car Garage. The Kitchen features Granite Countertops & 42" Thimble Cabinets. Primary Bedroom has Oversized Walk-in Closet, Garden Tub, Walk-in Shower & Double Sinks. The home is Complete with Carpet & Tile. Fully Sodded Yard, Sprinkler System & Covered Patio! Home will be Ready in August 2024!
Investor Tools
$549,990
Estimated Property Value
$506,949Estimated Mortgage Balance
$43,041Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$629,412
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,300 /month
Positive
Cash Flow Estimate:
$1,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$315/month
$1,075/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,032
$549,990
2025
$104,913
$445,077
$549,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,032
$549,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$522,491
No
First
Sep 19, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$506,949
$43,041
7%
92%
$3,133/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$4,208/mo
$-1,708/mo
5.5%
